Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.07% first-year return on $80,181 initial cash invested.
2.07%
Cash On Cash
7.05%
Cap Rate
1.2
DSCR
$3,879
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $3,741 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$3,741
Mortgage P&I
37%
$1,447
Property Taxes
8%
$327
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970